Company Valuation: Emerson Radio Corp.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 26.93 16.15 11.37 11.15 9.406 7.933
Change - -40.03% -29.59% -1.94% -15.66% -15.66%
Enterprise Value (EV) 1 -2.913 -9.009 -13.69 -8.446 -6.185 -4.074
Change - -209.21% -51.99% 38.31% 26.77% 34.13%
P/E -6.74x -4.45x -8.36x 14.6x -1.99x -1.84x
PBR 0.99x 0.69x 0.51x 0.49x 0.52x 0.57x
PEG - 0.48x 0.1x -0x 0x 0.2x
Capitalization / Revenue 3.62x 1.97x 1.58x 1.23x 0.87x 1.26x
EV / Revenue -0.39x -1.1x -1.91x -0.93x -0.57x -0.65x
EV / EBITDA 0.69x 2.62x 6.54x 2.5x 1.4x 0.85x
EV / EBIT 0.69x 2.62x 6.53x 2.48x 1.1x 0.84x
EV / FCF 1.16x 3.47x -39.8x 1.09x 7.2x 1.64x
FCF Yield 86% 28.8% -2.51% 91.6% 13.9% 60.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.19 -0.1723 -0.0646 0.0364 -0.2248 -0.2043
Distribution rate - - - - - -
Net sales 1 7.445 8.206 7.177 9.07 10.78 6.31
EBITDA 1 -4.193 -3.438 -2.095 -3.374 -4.43 -4.788
EBIT 1 -4.195 -3.44 -2.096 -3.399 -5.615 -4.87
Net income 1 -3.976 -3.626 -1.36 0.766 -4.731 -4.3
Net Debt 1 -29.85 -25.16 -25.07 -19.6 -15.59 -12.01
Reference price 2 1.2800 0.7676 0.5405 0.5300 0.4470 0.3770
Nbr of stocks (in thousands) 21,043 21,043 21,043 21,043 21,043 21,043
Announcement Date 6/25/21 6/23/22 6/26/23 6/27/24 6/27/25 6/26/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.58M
36.94x2.86x16.64x2.11% 620M
17.57x - - - 316M
Average 27.26x 2.86x 16.64x 2.11% 314.38M
Weighted average by Cap. 30.40x 2.86x 16.64x 2.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MSN Stock
  4. Valuation Emerson Radio Corp.